[HLIND] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 57.59%
YoY- 205.33%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,661,369 1,588,077 1,265,804 2,106,848 2,058,157 2,280,580 2,104,137 -3.85%
PBT 159,472 153,505 195,296 248,758 59,296 251,836 246,200 -6.97%
Tax -30,076 -24,726 38,268 -37,039 -27,591 -39,650 -34,892 -2.44%
NP 129,396 128,779 233,564 211,719 31,705 212,186 211,308 -7.84%
-
NP to SH 97,470 102,993 164,434 143,357 46,952 125,567 124,159 -3.94%
-
Tax Rate 18.86% 16.11% -19.59% 14.89% 46.53% 15.74% 14.17% -
Total Cost 1,531,973 1,459,298 1,032,240 1,895,129 2,026,452 2,068,394 1,892,829 -3.46%
-
Net Worth 1,134,734 1,165,638 1,136,343 1,365,304 1,263,388 1,176,862 869,950 4.52%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 80,171 70,925 55,071 44,463 26,157 39,403 24,644 21.70%
Div Payout % 82.25% 68.86% 33.49% 31.02% 55.71% 31.38% 19.85% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,134,734 1,165,638 1,136,343 1,365,304 1,263,388 1,176,862 869,950 4.52%
NOSH 308,351 308,370 268,639 261,552 261,571 262,692 246,445 3.80%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.79% 8.11% 18.45% 10.05% 1.54% 9.30% 10.04% -
ROE 8.59% 8.84% 14.47% 10.50% 3.72% 10.67% 14.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 538.79 514.99 471.19 805.52 786.84 868.16 853.80 -7.37%
EPS 31.61 33.40 61.21 54.81 17.95 47.80 50.38 -7.46%
DPS 26.00 23.00 20.50 17.00 10.00 15.00 10.00 17.24%
NAPS 3.68 3.78 4.23 5.22 4.83 4.48 3.53 0.69%
Adjusted Per Share Value based on latest NOSH - 261,537
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 506.66 484.31 386.03 642.52 627.67 695.50 641.69 -3.85%
EPS 29.73 31.41 50.15 43.72 14.32 38.29 37.86 -3.94%
DPS 24.45 21.63 16.79 13.56 7.98 12.02 7.52 21.69%
NAPS 3.4606 3.5548 3.4655 4.1637 3.8529 3.5891 2.6531 4.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.30 4.03 4.01 4.66 3.44 4.00 5.35 -
P/RPS 0.80 0.78 0.85 0.58 0.44 0.46 0.63 4.05%
P/EPS 13.60 12.07 6.55 8.50 19.16 8.37 10.62 4.20%
EY 7.35 8.29 15.26 11.76 5.22 11.95 9.42 -4.04%
DY 6.05 5.71 5.11 3.65 2.91 3.75 1.87 21.59%
P/NAPS 1.17 1.07 0.95 0.89 0.71 0.89 1.52 -4.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 23/05/07 -
Price 4.23 4.16 3.82 4.31 4.18 4.10 5.35 -
P/RPS 0.79 0.81 0.81 0.54 0.53 0.47 0.63 3.84%
P/EPS 13.38 12.46 6.24 7.86 23.29 8.58 10.62 3.92%
EY 7.47 8.03 16.02 12.72 4.29 11.66 9.42 -3.78%
DY 6.15 5.53 5.37 3.94 2.39 3.66 1.87 21.92%
P/NAPS 1.15 1.10 0.90 0.83 0.87 0.92 1.52 -4.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment